<turbo-stream action="replace" target="analysis-table"><template><div id="analysis-table"><div class="overflow-x-auto"><table class="table table-zebra table-md w-full"><thead><tr class="bg-gray-100 flex-no rounded-l-lg sm:rounded-none mb-2 sm:mb-0"><th></th><th>Year 1</th><th>Year 2</th><th>Year 3</th><th>Year 4</th><th>Year 5</th><th><strong>Total</strong></th></tr></thead><tbody><tr><td title="rental_yearly">Total Rental Income</td><td>£24,348</td><td>£24,713</td><td>£25,084</td><td>£25,711</td><td>£26,354</td><td>£126,210</td></tr><tr><td>Total Expenses</td><td>£16,304</td><td>£16,391</td><td>£16,469</td><td>£16,573</td><td>£16,680</td><td>£82,417</td></tr><tr><td>Profit Before Tax</td><td>£8,044</td><td>£8,323</td><td>£8,615</td><td>£9,138</td><td>£9,674</td><td>£43,793</td></tr><tr><td>Profit After Tax      </td><td>£6,516</td><td>£6,741</td><td>£6,978</td><td>£7,402</td><td>£7,836</td><td>£35,472</td></tr><tr><td>Change In Property Value</td><td>£11,067</td><td>£20,898</td><td>£24,052</td><td>£25,495</td><td>£20,269</td><td>£101,781</td></tr><tr><td>Net Return</td><td>£17,583</td><td>£27,639</td><td>£31,030</td><td>£32,897</td><td>£28,104</td><td>£137,253</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>30%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>23%</td><td>26%</td><td>28%</td><td>24%</td><td>117%</td></tr></tbody></table></div></div></template></turbo-stream>